SoftBank Group Corp.
Bear Case (25th pct.)
-4011.9% vs price
Base Case (Median)
16558.8% vs price
Bull Case (75th pct.)
45403.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-11680.33 | -26804.0% | High (40%) |
| PE Comparable | $40728.87 | 93015.8% | Medium (25%) |
| Graham Number | $12961.07 | 29532.1% | Low (10%) |
| EV/EBITDA | $1612.03 | 3585.5% | Medium (20%) |
Based on 4 out of 8 methods, SFTBF appears fairly valued at the current price of $43.74. The base case fair value of $7286.55 implies 16558.8% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.